Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.86% first-year return on $76,146 initial cash invested.
-3.86%
Cash On Cash
6.31%
Cap Rate
0.96
DSCR
$3,160
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $3,405 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$3,405
Mortgage P&I
63%
$1,994
Property Taxes
14%
$450
Home Insurance
4%
$131
HOA
0%
$8
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0